FBIN · Fortune Brands Innovations, Inc.
$47.84
-0.59 (-1.22%)
At close · Aug 14
Market Cap
$5.71B
Shares
119.37M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$4.46B
-3.2%
FY2025
Net Income
$298.8M
-36.7%
FY2025
Gross Margin
59.77%
+24.2pp
FY2020
Operating Margin
11.56%
-4.4pp
FY2025
Diluted EPS
$2.47
-34.1%
FY2025
Operating Cash Flow
$478.6M
-28.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.39B | $4.46B | $4.61B | $4.63B | $4.72B | $4.8B | $3.62B | $5.76B | $5.49B | $5.28B | $4.98B | $4.58B | $4.01B | $3.7B | $3.13B | $3.33B | $3.23B | $3.01B | |
| — | -$6.5M | -$5.1M | -$14.2M | -$5.8M | -$2.1M | — | — | — | — | — | — | — | — | — | — | — | — | |
| $2.37B | $2.47B | $2.54B | $2.71B | $2.79B | $2.84B | $2.16B | $3.71B | $3.53B | $3.36B | $3.19B | $3B | $2.65B | $2.41B | $2.09B | $2.33B | $2.18B | $2.1B | |
| $1.93B | — | — | — | — | — | $2.16B | $2.05B | $1.96B | $1.93B | $1.8B | $1.58B | $1.37B | $1.3B | $1.17B | $996.5M | — | — | |
| — | — | — | — | — | — | 59.77% | 35.6% | 35.72% | 36.44% | 36.2% | 34.54% | 34.06% | 34.97% | 37.32% | 29.94% | — | — | |
| — | — | — | — | — | — | — | $48.2M | $50.3M | $50.7M | $53.1M | $48.7M | $46.1M | $50.8M | $41.7M | $35.1M | $33.4M | — | |
| $1.33B | $1.29B | $1.24B | $1.17B | $1.08B | $1.09B | $848.6M | $1.26B | $1.24B | $1.2B | $1.14B | $1.05B | $943.3M | $938.7M | $873.1M | $900.6M | $834.3M | $813.1M | |
| $75.1M | $75.2M | $73.1M | $62.1M | $48.3M | $46.4M | $24.2M | $41.4M | $36.1M | $31.7M | $28.1M | $21.6M | $13.1M | $9.4M | $7.4M | $14.4M | $15.7M | $16.1M | |
| $26.3M | $52.4M | $16.2M | $32.5M | $32.4M | $9.3M | $10.4M | $14.7M | $24.1M | $8.3M | $13.9M | $16.6M | $7M | $2.8M | $4.7M | $4.7M | $8M | $21.8M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | $73.1M | $102.4M | $120.7M | $33.9M | — | |
| $298.7M | $516.1M | $737.9M | $614.9M | $774.3M | $811.1M | $567.7M | $698.5M | $595.2M | $682.5M | $618.6M | $496.1M | $403.5M | $323M | $143.2M | -$15.6M | $198.4M | $54.1M | |
| — | 11.56% | 16.01% | 13.29% | 16.39% | 16.89% | 15.68% | 12.12% | 10.85% | 12.92% | 12.41% | 10.83% | 10.05% | 8.72% | 4.57% | -0.47% | 6.14% | 1.8% | |
| $109.3M | $115.2M | $120.5M | $116.5M | $119.2M | $84.3M | $83.8M | $94.2M | $74.5M | $49.4M | $49.1M | $31.9M | $10.4M | $7.2M | $8.5M | $3.2M | $300K | $300K | |
| -$4.7M | $4.1M | -$11.9M | $19.5M | $12M | -$400K | $15.3M | -$29M | $16.3M | $1.7M | $12.6M | -$4.3M | -$1.2M | -$5.3M | $500K | -$1.6M | $1M | $1M | |
| — | — | — | — | $0 | $0 | -$7.6M | $0 | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | $0 | $0 | $5M | — | — | — | — | — | — | — | — | — | — | — | — | |
| $184.7M | $405M | $605.5M | $517.9M | $667.1M | $726.4M | $499.2M | $575.3M | $537M | $634.8M | $582.1M | $459.9M | $391.9M | $310.5M | $135.2M | -$43.6M | $83.1M | -$30.1M | |
| $35.9M | $106.2M | $133.6M | $112.4M | $127.2M | $166.7M | $110.8M | $144M | $147M | $159.5M | $169.7M | $153.4M | $118.3M | $101.5M | $26.9M | -$9M | $18.1M | $8.1M | |
| $148.8M | $298.8M | $471.9M | $404.5M | $686.7M | $772.4M | $553.1M | $431.9M | $389.6M | $472.6M | $413.2M | $315M | $158.1M | $229.7M | $118.7M | -$35.6M | $63.8M | -$39M | |
| — | 6.69% | 10.24% | 8.74% | 14.54% | 16.09% | 15.27% | 7.49% | 7.1% | 8.95% | 8.29% | 6.88% | 3.94% | 6.2% | 3.79% | -1.07% | 1.97% | -1.3% | |
| — | — | — | — | $0 | $0 | $1.3M | -$600K | $200K | $100K | — | $500K | $1.2M | $1.2M | $1M | $1M | $1.2M | $800K | |
| — | — | — | — | $740.4M | $802.9M | $570.6M | $434.9M | $361.8M | $505.4M | $393.8M | $269.2M | $56M | $294.5M | $138.7M | -$54.5M | $70.5M | — | |
| USD/shares | — | $2.48 | $3.78 | $3.19 | $5.27 | $5.62 | $3.99 | $2.64 | $2.30 | $2.63 | $2.29 | $1.68 | $0.84 | $1.19 | $0.63 | -$0.20 | $0.35 | — |
| USD/shares | — | $2.47 | $3.75 | $3.17 | $5.23 | $5.54 | $3.94 | $2.62 | $2.27 | $2.59 | $2.24 | $1.65 | $0.81 | $1.15 | $0.61 | -$0.20 | $0.35 | — |
| shares | — | 120.7M | 124.8M | 126.9M | 130.3M | 137.5M | 138.7M | 163.68M | 169.18M | 179.24M | 180.53M | 186.62M | 189.31M | 193.64M | 187.9M | 181.58M | 181.47M | — |
| shares | — | 121.2M | 125.7M | 127.7M | 131.3M | 139.5M | 140.2M | 165.32M | 171.29M | 182.29M | 184.63M | 190.71M | 194.57M | 200.42M | 194.34M | 181.58M | 181.47M | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2012–FY2025: $3.84B in buybacks, $1.44B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.82×
Peer median 2.19×
EV/EBIT
26.75×
Peer median 20.71×
P/E (TTM)
38.89×
Peer median 29.31×
Peer medians compare against the 21 similar-size Building Products & Equipment companies (of 35 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Water Segment | $2,447,600,000 | $2,564,600,000 | $2,562,200,000 | $2,570,200,000 | $2,761,200,000 | — | — | — |
| Outdoors Segment | $1,323,000,000 | $1,350,100,000 | $1,341,100,000 | $1,517,400,000 | $1,416,500,000 | — | — | — |
| Security Segment | $692,600,000 | $694,300,000 | $722,900,000 | $635,400,000 | $623,400,000 | — | — | — |
| Cabinets Segment | — | — | — | — | — | — | $2,388,500,000 | $2,418,600,000 |
| Outdoors And Security Segment | — | — | — | — | — | $1,419,200,000 | $1,348,900,000 | $1,183,200,000 |
| Plumbing Segment | — | — | — | — | — | — | $2,027,200,000 | $1,883,300,000 |
| Water Innovations | — | — | — | — | — | $2,202,100,000 | — | — |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $3,742,100,000 | $3,809,000,000 | $3,708,000,000 | $3,763,600,000 | $3,722,700,000 | $2,774,800,000 | $4,823,700,000 | $4,606,600,000 |
| Canada | $344,100,000 | $344,500,000 | $352,400,000 | $368,200,000 | $384,200,000 | $280,300,000 | $401,000,000 | $433,100,000 |
| All Other Countries | $229,800,000 | $221,900,000 | $230,600,000 | $227,300,000 | $183,800,000 | — | — | — |
| China | $147,200,000 | $233,600,000 | $335,200,000 | $363,900,000 | $510,400,000 | $416,700,000 | $355,400,000 | $260,600,000 |
| All Other Countries | — | — | — | $227,300,000 | $183,800,000 | $149,500,000 | $184,500,000 | $184,800,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Water Segment | $542,200,000 | $595,100,000 | $574,300,000 | $614,600,000 | $629,700,000 | — | — | — |
| Outdoors Segment | $83,500,000 | $198,000,000 | $133,500,000 | $194,200,000 | $205,300,000 | — | — | — |
| Security Segment | $79,900,000 | $100,400,000 | $62,400,000 | $95,400,000 | $86,600,000 | — | — | — |
| Cabinets Segment | — | — | — | — | $279,300,000 | $235,700,000 | $178,300,000 | $143,500,000 |
| Doors And Security Segment | — | — | — | — | — | — | $172,300,000 | $155,600,000 |
| Outdoors And Security Segment | — | — | — | $289,600,000 | $291,900,000 | $201,300,000 | $172,300,000 | $155,600,000 |
| Plumbing Segment | — | — | — | — | $629,700,000 | $467,900,000 | $427,600,000 | $375,300,000 |
| Water Innovations | — | — | — | $614,600,000 | $629,700,000 | $467,900,000 | — | — |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Water Segment | 22.2% | 23.2% | 22.4% | 23.9% | 22.8% | — | — | — |
| Outdoors Segment | 6.3% | 14.7% | 10% | 12.8% | 14.5% | — | — | — |
| Security Segment | 11.5% | 14.5% | 8.6% | 15% | 13.9% | — | — | — |
| Cabinets Segment | — | — | — | — | — | — | 7.5% | 5.9% |
| Outdoors And Security Segment | — | — | — | — | — | 14.2% | 12.8% | 13.2% |
| Plumbing Segment | — | — | — | — | — | — | 21.1% | 19.9% |
| Water Innovations | — | — | — | — | — | 21.2% | — | — |
Key facts
CIK
1519751
CUSIP
34964C106
13F (30d)
514 filings
485 filers
Visit website
Investor relations